| Revenue | DKK -92K | -50% |
| EBITDA | DKK -368K | +37% |
| Net profit | DKK -318K | +61% |
| Total assets | DKK 857K | -36% |
| Equity | DKK 739K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 861 | 1.005 | 484 | 807 | 688 | 816 | 717 | 593 | -12 | 2.501 | -185 | -92 |
| Staff expenses | -459 | -519 | -412 | -457 | -431 | -436 | -475 | -416 | -328 | -427 | -396 | -276 |
| EBITDA | 403 | 486 | 71 | 351 | 257 | 380 | 237 | 177 | -340 | 2.074 | -581 | -368 |
| Depreciation & amort. | 217 | -180 | -157 | -247 | -196 | -175 | -171 | -179 | -186 | -69 | -61 | -27 |
| EBIT | 186 | 306 | -86 | 104 | 62 | 205 | 66 | -3 | -526 | 2.004 | -642 | -395 |
| Net financials | -53 | -57 | -17 | -25 | -20 | -15 | -16 | -10 | -9 | -17 | -193 | 77 |
| Profit before tax | 133 | 250 | -103 | 79 | 41 | 190 | 50 | -13 | -534 | 1.987 | -835 | -318 |
| Tax | 82 | 89 | 15 | 44 | 35 | 66 | 28 | 21 | -11 | 310 | -29 | -0 |
| Net profit | 51 | 161 | -118 | 35 | 6 | 124 | 22 | -33 | -523 | 1.677 | -806 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.359 | 2.489 | 2.371 | 2.311 | 2.829 | 3.092 | 2.666 | 2.558 | 1.837 | 2.666 | 1.334 | 857 |
| Equity | 1.041 | 1.154 | 986 | 971 | 927 | 999 | 968 | 881 | 302 | 1.979 | 1.116 | 739 |
| Long-term debt | 747 | 761 | 729 | 711 | 680 | 650 | 623 | 607 | 568 | 0 | 0 | 0 |
| Short-term debt | 491 | 506 | 574 | 535 | 1.117 | 1.327 | 950 | 933 | 840 | 658 | 218 | 118 |
| Total debt | 1.239 | 1.266 | 1.303 | 1.246 | 1.797 | 1.977 | 1.573 | 1.539 | 1.408 | 658 | 218 | 118 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|